The school's baseline funding These columns show illustrative NFF funding if In the first year of transition towards the formula, is the total core funding the proposed formula had been implemented in LAs will continue to determine funding locally. received through the schools full and without any transitional protections in 2016- This column illustrates the change in the amount block and MFG in 2016-17 (or 17. We use pupil numbers and characteristics the department would allocate to LAs in respect Annex A - Secondary Schools 2016/17 if an academy). Other from 2016-17 to illustrate the NFF impact, and of each school, taking into account the maximum grants/funding sources are compare to the school's baseline funding, change proposed in NFF year 1 (gains of up to excluded. including MFG. 3% and an MFG of -1.5% per pupil).

Illustrative NFF funding if formula implemented Illustrative NFF funding in the first year of Baseline funding in full in 2016-17, without transitional transition protections

Has data for this school been excluded, Funding the school received in Illustrative total NFF Percentage change Illustrative NFF year 1 Percentage change LAESTAB URN School Name Phase because it is 2016-17 or 2016/17 funding compared to baseline funding compared to baseline a new school that is still filling up?

[a] [b] [c] = [b]/[a] - 1 [d] [e] = [d]/[a] - 1

£328,011,000 £323,834,000 £325,767,000 -£2,244,000

9194000 117499 The Priory School Secondary No £4,506,000 £4,540,000 0.8% £4,540,000 0.8% £34,000 9194001 138747 Secondary No £5,829,000 £5,881,000 0.9% £5,881,000 0.9% £52,000 9194002 138225 The Da Vinci Studio School of Science and EngineeringSecondary No £523,000 £511,000 -2.4% £517,000 -1.2% -£6,000 9194003 138582 All-through No £4,364,000 £4,237,000 -2.9% £4,300,000 -1.5% -£64,000 9194004 139416 The Elstree UTC Secondary No £1,146,000 £1,115,000 -2.7% £1,131,000 -1.3% -£15,000 9194005 117500 The Hemel Hempstead School Secondary No £4,501,000 £4,383,000 -2.6% £4,437,000 -1.4% -£64,000 9194006 139873 Secondary No £3,891,000 £3,778,000 -2.9% £3,835,000 -1.5% -£56,000 9194007 139662 The Reach Free School Secondary Yes £0 £0 0.0% £0 0.0% 9194008 139154 Hitchin Boys' School Secondary No £3,834,000 £3,723,000 -2.9% £3,779,000 -1.5% -£55,000 9194009 137288 Hitchin Girls' School Secondary No £3,941,000 £3,826,000 -2.9% £3,883,000 -1.5% -£58,000 9194010 117504 Secondary No £2,469,000 £2,490,000 0.9% £2,490,000 0.9% £21,000 9194011 137038 Secondary No £4,315,000 £4,237,000 -1.8% £4,252,000 -1.5% -£63,000 9194012 139902 The Da Vinci Studio School of Creative EnterpriseSecondary No £412,000 £403,000 -2.2% £407,000 -1.1% -£5,000 9194013 137985 Secondary No £3,983,000 £3,867,000 -2.9% £3,925,000 -1.5% -£58,000 9194014 137847 Stanborough School Secondary No £4,644,000 £4,652,000 0.2% £4,652,000 0.2% £8,000 9194016 136608 The Knights Templar School Secondary No £5,068,000 £5,014,000 -1.1% £5,014,000 -1.1% -£54,000 9194017 140037 The Thomas Alleyne School Secondary No £3,428,000 £3,484,000 1.6% £3,484,000 1.6% £56,000 9194021 141004 The UTC Secondary No £785,000 £765,000 -2.6% £775,000 -1.3% -£10,000 9194022 142051 Secondary No £4,046,000 £4,142,000 2.4% £4,142,000 2.4% £96,000 9194028 137270 Secondary No £4,617,000 £4,482,000 -2.9% £4,549,000 -1.5% -£68,000 9194029 117512 Adeyfield School Secondary No £3,036,000 £3,034,000 -0.1% £3,034,000 -0.1% -£2,000 9194043 138286 Beaumont School Secondary No £4,319,000 £4,202,000 -2.7% £4,256,000 -1.5% -£63,000 9194047 117515 Barclay School Secondary No £4,039,000 £4,028,000 -0.3% £4,028,000 -0.3% -£11,000 9194066 117518 Secondary No £5,488,000 £5,511,000 0.4% £5,511,000 0.4% £23,000 9194067 140294 Simon Balle All-Through School All-through No £4,375,000 £4,359,000 -0.4% £4,359,000 -0.4% -£16,000 9194070 136973 Secondary No £4,614,000 £4,487,000 -2.8% £4,547,000 -1.5% -£67,000 9194080 137110 Secondary No £4,970,000 £5,020,000 1.0% £5,020,000 1.0% £50,000 9194083 137339 St Albans Girls' School Secondary No £4,764,000 £4,624,000 -2.9% £4,694,000 -1.5% -£70,000 9194087 117525 Sir Frederic Osborn School Secondary No £3,154,000 £3,180,000 0.8% £3,180,000 0.8% £26,000 9194096 139036 Secondary No £4,474,000 £4,357,000 -2.6% £4,409,000 -1.5% -£65,000 9194099 137757 Bishop's Hatfield Girls' School Secondary No £2,956,000 £2,925,000 -1.1% £2,925,000 -1.1% -£31,000 9194100 117528 The Cavendish School Secondary No £4,221,000 £4,202,000 -0.5% £4,202,000 -0.5% -£19,000 9194101 136396 Secondary No £5,063,000 £4,923,000 -2.7% £4,988,000 -1.5% -£75,000 9194104 117530 Secondary No £6,274,000 £6,172,000 -1.6% £6,190,000 -1.3% -£84,000 9194111 140049 Secondary No £4,233,000 £4,316,000 2.0% £4,316,000 2.0% £83,000 9194116 117534 Secondary No £5,195,000 £5,232,000 0.7% £5,232,000 0.7% £37,000 9194117 138484 Secondary No £2,131,000 £2,101,000 -1.4% £2,101,000 -1.4% -£30,000 9194118 138632 Monk's Walk School Secondary No £5,302,000 £5,248,000 -1.0% £5,248,000 -1.0% -£54,000 9194122 117537 Secondary No £4,429,000 £4,532,000 2.3% £4,532,000 2.3% £103,000 9194024 143131 Robert Secondary No £3,123,000 £3,167,000 1.4% £3,167,000 1.4% £44,000 9194140 137656 Meridian School Secondary No £2,155,000 £2,094,000 -2.8% £2,125,000 -1.4% -£30,000 9194141 137002 Secondary No £3,494,000 £3,396,000 -2.8% £3,445,000 -1.4% -£49,000 9194145 137658 The Greneway School Secondary Middle No £1,807,000 £1,774,000 -1.9% £1,782,000 -1.4% -£25,000 9194146 140249 Ralph Sadleir School Secondary Middle No £1,352,000 £1,333,000 -1.4% £1,333,000 -1.4% -£19,000 9194149 137657 Roysia Middle School Secondary Middle No £883,000 £860,000 -2.6% £871,000 -1.3% -£12,000 9194154 137792 Onslow St Audrey's School Secondary No £3,170,000 £3,231,000 1.9% £3,231,000 1.9% £61,000 9194197 136609 Secondary No £4,565,000 £4,434,000 -2.9% £4,499,000 -1.5% -£66,000 9194200 137637 Secondary No £5,645,000 £5,588,000 -1.0% £5,588,000 -1.0% -£57,000 9194498 137090 The Secondary No £4,325,000 £4,322,000 -0.1% £4,322,000 -0.1% -£3,000 9194499 117552 Secondary No £2,885,000 £2,804,000 -2.8% £2,845,000 -1.4% -£40,000 9194504 138352 Secondary No £5,740,000 £5,656,000 -1.5% £5,657,000 -1.4% -£83,000 9194506 117554 Edwinstree Church of England Middle SchoolSecondary Middle No £1,786,000 £1,837,000 2.9% £1,835,000 2.7% £49,000 9194606 117555 Townsend CofE School Secondary No £2,660,000 £2,585,000 -2.8% £2,623,000 -1.4% -£37,000 9194614 138356 St George's School Secondary No £4,504,000 £4,372,000 -2.9% £4,438,000 -1.5% -£66,000 9194619 117557 John F Kennedy Catholic School Secondary No £4,418,000 £4,374,000 -1.0% £4,374,000 -1.0% -£44,000 9194620 138106 Loreto College Secondary No £3,606,000 £3,501,000 -2.9% £3,553,000 -1.5% -£53,000 9194802 136922 Yavneh College Secondary No £3,598,000 £3,534,000 -1.8% £3,546,000 -1.5% -£52,000 9195400 136606 Secondary No £4,528,000 £4,414,000 -2.5% £4,462,000 -1.5% -£66,000 9195401 136276 Watford Grammar School for Boys Secondary No £4,505,000 £4,373,000 -2.9% £4,439,000 -1.5% -£66,000 9195403 136289 Watford Grammar School for Girls Secondary No £4,323,000 £4,197,000 -2.9% £4,260,000 -1.5% -£63,000 9195404 136899 Parmiter's School Secondary No £4,822,000 £4,681,000 -2.9% £4,751,000 -1.5% -£71,000 9195405 117577 The Bishop's Stortford High School Secondary No £3,769,000 £3,659,000 -2.9% £3,714,000 -1.4% -£55,000 9195406 117578 Secondary No £4,863,000 £4,824,000 -0.8% £4,824,000 -0.8% -£39,000 9195407 136554 Dame Alice Owen's School Secondary No £4,856,000 £4,714,000 -2.9% £4,785,000 -1.5% -£71,000 9195408 137872 Secondary No £4,248,000 £4,212,000 -0.9% £4,212,000 -0.9% -£36,000 9195410 136877 Queens' School Secondary No £6,218,000 £6,088,000 -2.1% £6,126,000 -1.5% -£92,000 9195411 137224 Secondary No £3,317,000 £3,267,000 -1.5% £3,269,000 -1.4% -£48,000 9195412 137938 Nicholas Breakspear Catholic School Secondary No £2,200,000 £2,158,000 -1.9% £2,169,000 -1.4% -£31,000 9195413 137895 The John Henry Newman Catholic School Secondary No £5,210,000 £5,091,000 -2.3% £5,134,000 -1.5% -£76,000 9195414 138042 The Marlborough Science Academy Secondary No £4,647,000 £4,628,000 -0.4% £4,628,000 -0.4% -£19,000 9195415 137532 Goffs School Secondary No £5,258,000 £5,155,000 -2.0% £5,181,000 -1.5% -£77,000 9195416 137156 Leventhorpe Secondary No £4,431,000 £4,334,000 -2.2% £4,368,000 -1.4% -£63,000 9195417 137922 Saint Michael's Catholic High School Secondary No £4,383,000 £4,310,000 -1.7% £4,319,000 -1.5% -£64,000 9195418 137914 Saint Joan of Arc Catholic School Secondary No £4,987,000 £4,892,000 -1.9% £4,914,000 -1.5% -£73,000 9195419 117591 Chancellor's School Secondary No £4,343,000 £4,271,000 -1.6% £4,280,000 -1.5% -£63,000 9195420 140786 The & Essex High School and ScienceSecondary College No £3,891,000 £3,778,000 -2.9% £3,834,000 -1.5% -£57,000 9195421 136901 Secondary No £4,826,000 £4,685,000 -2.9% £4,756,000 -1.5% -£70,000 9195422 117594 St Mary's Catholic School Secondary No £3,759,000 £3,690,000 -1.8% £3,704,000 -1.4% -£55,000 9195423 138360 St Mary's Church of England High School (VA)Secondary No £4,907,000 £4,955,000 1.0% £4,955,000 1.0% £48,000 9195425 117596 Cheshunt School Secondary No £2,019,000 £1,962,000 -2.8% £1,991,000 -1.4% -£28,000 9195426 136607 Secondary No £4,877,000 £4,853,000 -0.5% £4,853,000 -0.5% -£24,000 9195427 136482 Hockerill Anglo-European College Secondary No £2,890,000 £2,807,000 -2.9% £2,849,000 -1.4% -£41,000 9196905 135876 Francis Combe Academy Secondary No £5,415,000 £5,534,000 2.2% £5,534,000 2.2% £119,000 9196906 135938 The Bushey Academy Secondary No £5,464,000 £5,457,000 -0.1% £5,457,000 -0.1% -£7,000